[PMCORP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -100.04%
YoY- -276.81%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,278 33,860 16,853 78,571 57,283 38,175 21,739 83.94%
PBT 842 -450 -147 -3,911 -1,866 -6,390 -2,996 -
Tax -39 381 203 -470 -283 -194 -408 -79.06%
NP 803 -69 56 -4,381 -2,149 -6,584 -3,404 -
-
NP to SH 801 -40 63 -4,469 -2,234 -6,658 -3,597 -
-
Tax Rate 4.63% - - - - - - -
Total Cost 53,475 33,929 16,797 82,952 59,432 44,759 25,143 65.30%
-
Net Worth 302,049 172,000 275,310 309,112 329,305 327,446 326,339 -5.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 302,049 172,000 275,310 309,112 329,305 327,446 326,339 -5.02%
NOSH 728,181 400,000 630,000 707,999 698,125 708,297 705,294 2.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.48% -0.20% 0.33% -5.58% -3.75% -17.25% -15.66% -
ROE 0.27% -0.02% 0.02% -1.45% -0.68% -2.03% -1.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.45 8.47 2.68 11.10 8.21 5.39 3.08 80.09%
EPS 0.11 -0.01 0.01 -0.63 -0.32 -0.94 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4148 0.43 0.437 0.4366 0.4717 0.4623 0.4627 -7.02%
Adjusted Per Share Value based on latest NOSH - 719,285
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.14 3.83 1.91 8.88 6.48 4.32 2.46 83.89%
EPS 0.09 0.00 0.01 -0.51 -0.25 -0.75 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3415 0.1945 0.3113 0.3495 0.3723 0.3702 0.369 -5.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.11 0.12 0.12 0.12 0.12 0.14 -
P/RPS 1.21 1.30 4.49 1.08 1.46 2.23 4.54 -58.55%
P/EPS 81.82 -1,100.00 1,200.00 -19.01 -37.50 -12.77 -27.45 -
EY 1.22 -0.09 0.08 -5.26 -2.67 -7.83 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.27 0.27 0.25 0.26 0.30 -18.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 25/05/10 -
Price 0.09 0.09 0.12 0.13 0.13 0.13 0.12 -
P/RPS 1.21 1.06 4.49 1.17 1.58 2.41 3.89 -54.05%
P/EPS 81.82 -900.00 1,200.00 -20.60 -40.63 -13.83 -23.53 -
EY 1.22 -0.11 0.08 -4.86 -2.46 -7.23 -4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.27 0.30 0.28 0.28 0.26 -10.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment